/
DCF Valuation
Base-case fair value
$0.03
Intrinsic $0.05 · 25% MOS
Current price: $3.32
Base-case summary
Our base-case DCF for Repay Holdings Corp (RPAY) projects 10 years of free cash flow growth at 15.8% for years 1–5 and 7.9% for years 6–10, anchored to 15.8% historical FCF growth, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from $105M in trailing free cash flow, this produces an intrinsic value of $0.05 per share. A 25% safety margin gives a fair value of $0.03, suggesting the stock is currently 99% overvalued against the $3.32 market price.
See 3 scenarios side by side
Conservative, Base, and Optimistic fair values, plus the sensitivity matrix and FCF history. Free account.
Model inputs
TTM Free Cash Flow
$105M
Cash & equivalents
$44M
Total debt
$400M
Shares outstanding
82.5B